| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 684 768.00 | | 684 768.00 | 684 768.00 |
BJ TOTAL (I) | 1 369 768.00 | | 1 369 768.00 | 1 369 768.00 |
BX Customers and related accounts | 18 548.00 | | 18 548.00 | 18 548.00 |
BZ Other receivables | 81 584.00 | | 81 584.00 | 81 584.00 |
CF Cash and cash equivalents | 24 583.00 | | 24 583.00 | 24 583.00 |
CH Prepaid expenses | 680.00 | | 680.00 | 680.00 |
CJ TOTAL (II) | 125 397.00 | | 125 397.00 | 125 397.00 |
CO Grand total (0 to V) | 1 495 165.00 | | 1 495 165.00 | 1 495 165.00 |
CP Shares due in less than one year | 684 768.00 | | | 684 768.00 |
CU Other investments | 685 000.00 | | 685 000.00 | 685 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 266 000.00 | | | 266 000.00 |
DD Legal reserve (1) | 26 600.00 | | | 26 600.00 |
DH Retained earnings | 954 611.00 | | | 954 611.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 87 179.00 | | | 87 179.00 |
DL TOTAL (I) | 1 334 390.00 | | | 1 334 390.00 |
DV Miscellaneous Loans and Financial Debts (4) | 121 280.00 | | | 121 280.00 |
DX Trade payables and related accounts | 6 313.00 | | | 6 313.00 |
DY Tax and social security liabilities | 33 181.00 | | | 33 181.00 |
EC TOTAL (IV) | 160 774.00 | | | 160 774.00 |
EE Grand total (I to V) | 1 495 165.00 | | | 1 495 165.00 |
EG Accrued income and payables due within one year | 160 774.00 | | | 160 774.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 1 336 381.00 | | 33 386.00 | 1 336 381.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 369 768.00 | |
I4 DECREASES Grand Total | | | 1 369 768.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 336 381.00 | | 33 386.00 | 1 336 381.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 120 207.00 | 120 207.00 | | 120 207.00 |
8B Suppliers and Related Accounts | 6 313.00 | 6 313.00 | | 6 313.00 |
8D Social Security and Other Social Organizations | 3 498.00 | 3 498.00 | | 3 498.00 |
8E Income Taxes | 21 600.00 | 21 600.00 | | 21 600.00 |
UL Receivables related to investments | 684 768.00 | 684 768.00 | | 684 768.00 |
UX Other trade receivables | 18 548.00 | 18 548.00 | | 18 548.00 |
VB VAT | 1 019.00 | 1 019.00 | | 1 019.00 |
VI Group and Associates | 1 072.00 | 1 072.00 | | 1 072.00 |
VK Loans repaid during the year | 50 000.00 | | | 50 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 80 565.00 | 80 565.00 | | 80 565.00 |
VS Prepaid expenses | 680.00 | 680.00 | | 680.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 785 581.00 | 785 581.00 | | 785 581.00 |
VW VAT | 8 083.00 | 8 083.00 | | 8 083.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 160 774.00 | 160 774.00 | | 160 774.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 175.00 | | | 175.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 425.00 | | | 2 425.00 |
ST Other accounts | 822.00 | | | 822.00 |
YW Business tax | -84.00 | | | -84.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 91.00 | | | 91.00 |
YY Amount of VAT collected | 8 083.00 | | | 8 083.00 |
YZ Total deductible VAT on goods and services | 80.00 | | | 80.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 3 248.00 | | | 3 248.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
